| Revenue | DKK 93K | -130% |
| EBITDA | DKK -597K | +23% |
| Net profit | DKK 1,1M | -64% |
| Total assets | DKK 42,1M | +4% |
| Equity | DKK 35,9M | +3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 174 | 465 | 1.328 | 1.659 | 453 | 445 | 167 | 827 | 46 | 227 | 158 | -154 | -308 | 93 |
| Staff expenses | -0 | -0 | -278 | -526 | -306 | -416 | -442 | -310 | -446 | -780 | -429 | -372 | -458 | -616 |
| EBITDA | 174 | 465 | 1.050 | 1.133 | 147 | 30 | -853 | 517 | -559 | -552 | -272 | -525 | -772 | -597 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 174 | 465 | 1.050 | 1.133 | 147 | 30 | -853 | 517 | -559 | -552 | -272 | -525 | -772 | -597 |
| Net financials | 0 | -0 | 442 | 787 | 1.680 | 2.253 | 5.048 | 1.190 | 1.820 | 1.631 | 15.024 | 1.366 | 3.844 | 1.600 |
| Profit before tax | 366 | 464 | 1.492 | 1.920 | 1.828 | 2.283 | 4.195 | 1.708 | 1.260 | 1.078 | 14.753 | 841 | 3.072 | 1.004 |
| Tax | 96 | 116 | 160 | 295 | 31 | -10 | -76 | 133 | -94 | -98 | -67 | -14 | -108 | -131 |
| Net profit | 270 | 348 | 1.333 | 1.625 | 1.796 | 2.293 | 4.271 | 1.574 | 1.354 | 1.176 | 14.819 | 855 | 3.180 | 1.135 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 419 | 637 | 4.669 | 5.956 | 7.716 | 9.417 | 13.582 | 16.274 | 17.448 | 20.480 | 37.169 | 38.045 | 40.622 | 42.135 |
| Equity | 237 | 585 | 2.333 | 3.908 | 5.704 | 7.998 | 12.216 | 13.736 | 15.034 | 16.154 | 30.916 | 31.712 | 34.831 | 35.899 |
| Long-term debt | 0 | 0 | 292 | 524 | 1.356 | 1.234 | 891 | 0 | 0 | 682 | 688 | 364 | 101 | 464 |
| Short-term debt | 182 | 52 | 2.045 | 1.524 | 655 | 185 | 475 | 2.539 | 2.414 | 3.645 | 5.566 | 5.969 | 5.689 | 5.771 |
| Total debt | 182 | 52 | 2.336 | 2.048 | 2.012 | 1.419 | 1.366 | 2.539 | 2.414 | 4.326 | 6.254 | 6.333 | 5.791 | 6.236 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Skivesen | Management | 0 companies |
| Niels Jørgen Pallesen | Board of Directors | 0 companies |
| Søren Fedder Lund | Board of Directors | 0 companies |
| Poul Skivesen | Chairman | 0 companies |
| Leo Henriksen | Board of Directors | 0 companies |
| Per Christensen | Chairman | 0 companies |